DCF Calculator
Estimate the intrinsic fair value of any company using discounted cash flow analysis
Today's Price
$393.08
Today's Fair Value
$472.91 +20.31%
Margin of Safety
+16.88%
Projected Value (5Y)
$761.62 +93.76%
Dividends Paid (5Y)
$19.37
DCF Inputs
Scenario
%
Regression: 11% | CAGR (5y): 13.05%
%
Regression: 1.01% | CAGR (5y): 0.26%
%
Regression: 10.95% | CAGR (5y): 9.14%
Capped at 30.00x (Historical 5y: 21.78x)
%